[DELLOYD] QoQ TTM Result on 31-Dec-1999 [#4]

Announcement Date
25-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 36.87%
YoY--%
View:
Show?
TTM Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 115,796 110,564 107,951 101,129 74,365 45,217 -0.94%
PBT 21,147 19,945 19,581 19,258 13,806 8,280 -0.94%
Tax -4,889 -2,535 -1,295 -103 189 -91 -3.95%
NP 16,258 17,410 18,286 19,155 13,995 8,189 -0.69%
-
NP to SH 16,258 17,410 18,286 19,155 13,995 8,189 -0.69%
-
Tax Rate 23.12% 12.71% 6.61% 0.53% -1.37% 1.10% -
Total Cost 99,538 93,154 89,665 81,974 60,370 37,028 -0.99%
-
Net Worth 132,971 128,039 125,977 122,644 123,712 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 132,971 128,039 125,977 122,644 123,712 0 -100.00%
NOSH 67,157 67,036 65,956 65,585 65,456 65,185 -0.03%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 14.04% 15.75% 16.94% 18.94% 18.82% 18.11% -
ROE 12.23% 13.60% 14.52% 15.62% 11.31% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 172.43 164.93 163.67 154.19 113.61 69.37 -0.91%
EPS 24.21 25.97 27.72 29.21 21.38 12.56 -0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.91 1.91 1.87 1.89 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 65,585
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 119.49 114.09 111.39 104.35 76.74 46.66 -0.94%
EPS 16.78 17.97 18.87 19.77 14.44 8.45 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3721 1.3212 1.2999 1.2655 1.2766 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 3.06 4.08 6.50 0.00 0.00 0.00 -
P/RPS 1.77 2.47 3.97 0.00 0.00 0.00 -100.00%
P/EPS 12.64 15.71 23.45 0.00 0.00 0.00 -100.00%
EY 7.91 6.37 4.27 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.14 3.40 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/11/00 29/08/00 - - - - -
Price 2.91 3.72 0.00 0.00 0.00 0.00 -
P/RPS 1.69 2.26 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.02 14.32 0.00 0.00 0.00 0.00 -100.00%
EY 8.32 6.98 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.95 0.00 0.00 0.00 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment